|
Real-time
Euronext Paris
19:28:19 02/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 382.25 EUR | +0.76% |
|
-1.28% | +4.27% |
| 02:59pm | French analyst views: BNP upgrades L'Oréal back to Buy |  |
| 09-01 | Canal appoints Bertille Guitton-Broggi as Head of Communications for Africa | |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232,521 | 178,538 | 240,974 | 182,877 | 195,473 | 201,961 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 3.32% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 210,280 | 207,514 | 204,303 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 6.46% | -1.32% | -1.55% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29x | 26x | 23.9x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.39x | 4.93x | 4.5x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.3x | 2.65x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.3x | 4.05x | 3.82x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.48x | 4.16x | 3.86x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.5x | 17x | 15.7x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.9x | 20x | 18.4x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.1x | 25.9x | 23.7x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.44% | 3.86% | 4.22% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.766 | 8.37 | 9.03 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.05% | 2.21% | 2.38% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.1 | 14.58 | 15.89 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.3% | 57.4% | 56.8% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,982 | 49,884 | 52,891 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,378 | 12,198 | 13,037 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,600 | 10,367 | 11,103 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,980 | 7,771 | 8,422 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,319 | 5,553 | 2,342 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 379.35 | 379.35 | 379.35 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| Announcement Date | 9/2/22 | 9/2/23 | 8/2/24 | 6/2/25 | 12/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.96x | 4.48x | 18.48x | 2.05% | 234B | |
| 54.75x | 7.81x | 30.01x | 0.23% | 48.02B | |
| 27.93x | 5.12x | 19.85x | 1.19% | 11.8B | |
| 32.77x | 1.63x | 12.03x | 1.68% | 9.04B | |
| 24.55x | 1.76x | 11.31x | 1.09% | 6.58B | |
| 57.13x | 3.44x | 16.75x | -.--% | 6.23B | |
| 23.97x | 2.43x | 13.02x | 2.73% | 3.75B | |
| 13.18x | 1.66x | 9.23x | 3.43% | 3.65B | |
| 21.3x | 2.76x | 13.39x | 3.67% | 2.85B | |
| 19.26x | 1.39x | 9.62x | 0.64% | 2.67B | |
| Average | 30.38x | 3.25x | 15.37x | 1.67% | 32.87B | |
| Weighted average by Cap. | 32.86x | 4.74x | 19.58x | 1.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
